Answer:
the cost of raw materials transferred to Work in Process Inventory is $27,000
Explanation:
The computation of the cost of raw materials transferred to Work in Process Inventory is shown below
= opening inventory + purchases made - ending inventory
= $10,000 + $20,000 - $3,000
= $27,000
Hence, the cost of raw materials transferred to Work in Process Inventory is $27,000
The same should be considered
The case explains that newly-hired CEO Ron Johnson quickly ordered the alteration of all stores to remove discount racks and add premium items. According to the case, that change and others signaled the move from a _________ strategy to a ________ strategy.
Answer:
cost-leadership; blue ocean
Explanation:
From the question we are informed about the case explains that newly-hired CEO Ron Johnson quickly ordered the alteration of all stores to remove discount racks and add premium items. According to the case, that change and others signaled the move from a cost-leadership strategy to a blue ocean strategy.
Cost leadership can be regarded as strategy where there is establishment of a competitive advantage as a result of having the lowest cost of operation in a particular the industry by a firm, in this case, it is possible for a firm to be
lowest cost producer but at same time it doesn't offer lowest-priced products or services.
Blue Ocean Strategy can be regarded as a strategy used in a market in a case whereby where there exist no competition or there is very less competition for a particular product market. This strategy involves searching for a business whereby few firms operate it and pricing pressure is minimal or doesn't exist.
All of the following are true of IT policy frameworks, except: A. an IT policy framework includes policies, standards, baselines, procedures, guidelines, and a taxonomy. B. the framework must define the business as usual (BAU) activities and accountabilities needed to ensure information security policies are maintained. C. an IT policy framework should be fully accessible by executives and managers, with relevant highlights shared with general employees. D. you can measure success by how well the framework helps reduce risk to the organization.
Answer:
D. you can measure success by how well the framework helps reduce risk to the organization.
Explanation:
The IT policy measures includes
1. The policies, standard, etc
2. It is the framework that works with the bau activities in order to ensure the policies related to the information security that should be maintained
3. It could be fully accessible by the executives having a relevant highlights that shared with the general employees
SO, the option d is considered
Diamond Boot Factory normally sells its specialty boots for $35 a pair. An offer to buy 110 boots for $29 per pair was made by an organization hosting a national event in Norfolk. The variable cost per boot is $13 and special stitching will add another $1 per pair to the cost. Determine the differential income or loss per pair of boots from selling to the organization. Enter the amount as a positive number. The Diamond Boot Company is operating at less than capacity and could accept the offer without disrupting normal operations. Differential per pair of boots from accepting the special order is $fill in the blank 2 .
Answer:
Since there is no loss occur from these sales and rather $15 per pair is profit from the sale of boots. So it should be accepted.
Explanation:
Now the calculation of differential income or loss per pair of boots from selling to the organization,
Blue Inc. uses LIFO inventory costing. At January 1, 2020, inventory was $217,208 at both cost and market value. At December 31, 2020, the inventory was $287,675 at cost and $261,060 at market value. Use an allowance account. Prepare the necessary December 31 entry under (a) the cost-of-goods-sold method (b) Loss method.
Answer:
A. Dr Cost of Goods Sold $26,615
Cr Allowance to Reduce Inventory to Market $26,615
B.Dr Loss Due to Market Decline of Inventory $26,615
Cr Allowance to Reduce Inventory to Market $26,615
Explanation:
(a) Preparation of the necessary December 31 entry under the cost-of-goods-sold method
COST-OF-GOODS-SOLD METHOD
Dr Cost of Goods Sold $26,615
Cr Allowance to Reduce Inventory to Market $26,615
($287,675 - $261,060)
(b) Preparation of the necessary December 31 entry under Loss method
LOSS METHOD
Dr Loss Due to Market Decline of Inventory $26,615
Cr Allowance to Reduce Inventory to Market $26,615
($287,675 - $261,060)
Define the term creativity
Answer:
Creativity is defined as the tendency to generate or recognize ideas, alternatives, or possibilities that may be useful in solving problems, communicating with others, and entertaining ourselves and others.
Answer:
Creativeness is defined as the tendency to generate or recognize ideas, alternatives, or opportunities which can be useful for problem-solving, communication, and for fun with others.
Explanation:
Examples include creative thinking: problem-solving, writing, visual art, communication skills, and openness.
In 2019, website and moving development, web production, user interface, and interaction design as well as design and visual design will be the main fields for creative grabbing.
The supplies account had a beginning balance of $1,693. Supplies purchased during the period totaled $4,413. At the end of the period before adjustment, $445 of supplies were on hand. Prepare the adjusting entry for supplies. If an amount box does not require an entry, leave it blank.
Answer:
Debit Supplies expense $5,661
Credit Supplies account $5,661
Explanation:
At the time of purchasing supplies, the entries includes a debit to supplies accounts, and a credit to cash or accounts payable which is dependent on whether the cash purchased was done via cash or an account
For supplies used, debit supplies expense and credit supplies account. The movement in supplies account over a period is due to purchases and its expressed as;
Opening balance + Purchases - Supplies used = closing balance
$1,693 + $4,413 - Supplies used = $445
$6,106 - Supplies used = $445
Supplies used = $6,106 + $445
Supplies used = $5,661
To estimate the average time taken to complete the Stat 121 final exam, instructors randomly selected 150 students that had previously taken the course and recorded their time on the test. The instructors then calculated a 98% confidence interval to be (98, 142) minutes. What is the parameter the instructors are trying to estimate?
Answer:
The population mean
Explanation:
The confidence interval gives the probability that a certain population parametwr falls in between a pair values based on the given sample mean and a stated confidence level.
The confidence interval ; (98, 142) gives the pair of interval in which the population mean time taken in stat 121 finals at 98% level of confidence.
Hence, we can be 98% confident that the the population parameter would fall within 98 and 142.
XYZ Industries makes heavy construction equipment. The standard for a crane calls for 20 direct labor-hours at $24 per direct labor-hour. During a recent period 875 cranes were made. The labor efficiency variance was $1,200 Unfavorable. How many actual direct labor-hours were worked
Answer:
17,550
Explanation:
Labor efficiency variance = Standard rate * (Actual hours - Standard hours)
$1200 = $24 * (Actual hours - 875*20)
50 = Actual hours - 17,500
Actual hours = 17,500 + 50
Actual hours = 17,550
So, the actual direct labor-hours which were worked is 17,550.
You own a bond that has a duration of 7 years. Interest rates are currently 8%, but you believe the Fed is about to increase interest rates by 28 basis points. Your predicted price change on this bond is ________.
a. +1.81%
b. +6.48%
c. −6.48%
d. −1.81%
Complete the following data taken from the condensed income statements for merchandising Companies X, Y, and Z. For those boxes in which you must enter negative numbers use a minus sign.
Company X Company Y Company Z
Net income/(net loss) $30 $_____ $(20)
Sales _____ 1,270 970
Gross profit 245 _____ 525
Operating expenses _____ 525 _____
Cost of goods sold 330 790 _____
Answer:
Company X:
Sales :
= Gross Profit + Cost of goods sold
= 245 + 330
= $575
Operating expenses:
= Gross profit - Net income
= 245 - 30
= $215
Company Y
Gross profit:
= Sales - Cost of goods sold
= 1,270 - 790
= $480
Net income:
= Gross profit - Operating expenses
= 480 - 525
= $(45)
Company Z
Operating expenses :
= Gross profit - Net income
= 525 - (-20)
= 525 + 20
= $545
Cost of goods sold:
= Sales - Gross profit
= 970 - 525
= $445
The following information was available for the year ended December 31, 2016
Sales $260,000
Net income 38,340
Average total assets 560,000
Average total stockholders' equity 315,000
Dividends per share 1.23
Earnings per share 3.00
Market price per share at year-end 24.60
Required:
a. Calculate margin, turnover, and ROl for the year ended December 31, 2016.
b. Calculate ROE for the year ended December 31, 2016.
Answer:
A. Margin 14.75%
Turnover 0.46 times
ROI 6.85%
B. ROE 12.17%
Explanation:
A. Calculation to determine the margin, turnover, and ROl for the year ended December 31, 2016.
Calculation for MARGIN
Using this formula
Margin=Net income/Sales
Let plug in the formula
Margin=$38,340/$260,000
Margin=0.1475*100
Margin=14.75%
Calculation for TURNOVER
Using this formula
Turnover=Sales /Average total assets
Let plug in the formula
Turnover=$260,000/$560,000
Turnover=0.46 times
Calculation for ROI
Using this formula
ROI=Net income/Average total assets
Let plug in the formula
ROI=$38,340/$560,000
ROI=0.0685*100
ROI=6.85%
Therefore the margin is 14.75%, turnover is 0.46 times and ROl is 6.85% for the year ended December 31, 2016.
B. Calculation to determine the ROE for the year ended December 31, 2016.
Using this formula
ROE=Net income /Average total stockholders' equity
Let plug in the formula
ROE=$38,340/$315,000
ROE=0.1217*100
ROE=12.17%
Therefore the ROE for the year ended December 31, 2016 is 12.17%
Each of these items must be considered in preparing a statement of cash flows for Flint Corporation. for the year ended December 31, 2022.For each item, state how it should be shown in the statement of cash flows for 2022.a. Issued bonds for $150,000 cash.
b. Purchased equipment for $200,000 cash.
c. Sold land costing $50,000 for $50,000 cash.
d. Declared and paid a $20,000 cash dividend.
Answer and Explanation:
The classification is as follows:
a. Financing activity inflow of cash
b. INvesting activity outflow of cash
c. Investing activity inflow of cash
d. Financing activity outflow of cash
The inflow of cash shows the positive sign while on the other hand the outflow of cash shows the negative sign
And, the same should be relevant
which activity would a consumer most likely preform
Explanation:
Consumer are individuals who buys products or services for personal use and not for manufacture or resale. Buying goods best describes the role of a consumer. Correct answer: A Because of this, consumers can be influenced by marketing and advertisements and they play a huge role in the marketing process.
Furthermore, what is one way economics can influence your daily life? by forcing a decision on a career path. by limiting your ability to save money. by helping you understand that every choice has a tradeoff.
please mark me as brain list
In its first year of operations, Sunland Company recognized $33,800 in service revenue, $6,700 of which was on account and still outstanding at year-end. The remaining $27,100 was received in cash from customers. The company incurred operating expenses of $19,600. Of these expenses, $12,640 were paid in cash; $6,960 was still owed on account at year-end. In addition, Sunland prepaid $3,250 for insurance coverage that would not be used until the second year of operations.
(a) Calculate the first year's net earnings under the cash basis of accounting, and calculate the first year's net earnings under the accrual basis of accounting. Cash Basis Accrual Basis Net Income $ GA
(b) Which basis of accounting (cash or accrual) provides more useful information for decision-makers? Accrual basis Cash basis Media
Answer:
A. Cash basis of accounting $11,110
Accrual basis of accounting $13,870
B. Cash basis of accounting
Explanation:
a. Calculation of the first year net earnings under the cash basis of accounting, and the first year net earnings under the accrual basis of accounting.
CASH BASIS OF ACCOUNTING
Revenue $27,100
Less Expenses ($12,640)
Less Prepaid Assets ($3,250)
Total $11,110
ACCRUAL BASIS OF ACCOUNTING
Revenue $33,800
Less Expenses ($19,600)
Less Prepaid Asset ($3,250)
Total $10,950
Therefore the first year net earnings under the cash basis of accounting is $11,110 and the first year net earnings under the accrual basis of accounting is $10,950
(b) Based on the above Calculation the basis of accounting that provides more useful information for decision-makers will be CASH basis of accounting of the amount of $11,110 because it help to show the complete company financial considerations.
Astro 19,300 units of its only product and incurred a $ 54,940 loss ( ignoring taxes ) for the current year , as shown here During a planning session for year 2020's activities , the production manager notes that variable costs can be reduced 40 % by installing a machine that automates several operations . To obtain these savings , the company must increase its annual costs by . The maximum output capacity of the company is units per year . \$143,000; 40, 000 ASTRO COMPANY Contribution Margin Statement For Year Ended December 31 , 2019 719,240 costs Contribution margin (532, 680)/(177, 560); 232, 599; 5(54, 948) Repuired . 1. Compute the break even point in dollar sales for 2019 ( Round your answers to 2 decimal places . )
Answer: $682,727.27
Explanation:
Sales price is given as $36.80 per pair and variable costs are $27.60 per pair.
Break Even Point in dollars = Fixed Cost / Contribution margin ratio
Fixed costs = Old fixed costs + increase
= 232,500 + 143,000
= $375,500
Contribution margin = Selling price - Variable cost
Variable costs are to reduce by 40%:
= 36.80 - (27.60 * (1 - 40%))
= $20.24
Contribution margin ratio = Contribution margin / Selling price
= 20.24 / 36.80
= 55%
Break Even Point in dollars = 375,500 / 55%
= $682,727.27
The predicted 2017 costs for Gamma Motors are as follows: Manufacturing Costs Selling and Administrative Costs Variable $250,000 Variable $600,000 Fixed 450,000 Fixed 300,000 Average total assets for 2017 are predicted to be $5,000,000. If the company desires a 10 percent rate of return on total assets, what is the markup percentage on total manufacturing costs for the desired profit
Answer: 200%
Explanation:
First find the return required.
= 10% of total assets
= 10% * 5,000,000
= $500,000
The total manufacturing costs are:
= 250,000 + 450,000
= $700,000
We need to know the amount to increase the manufacturing costs by so that it covers both the desired return and the admin costs:
= (Desired return + Admin costs) / Manufacturing costs * 100%
= (500,000 + 600,000 + 300,000) / 700,000 * 100%
= 200%
Currently, the income statement for company Grace reflects a total period cost for depreciation of $7,876,000. Grace is planning for an increase in this depreciation next year. On the financial statements of Grace this will . . .
Answer:
Currently, the income statement for company Grace reflects a total period cost for depreciation of $7,876,000
What are the types of model risk
Goodwill arises when one firm acquires the net assets of another firm and pays more for those net assets than their current fair value. Suppose that Target Co. had operating income of $1,215,000 and net assets with a fair value of $5,400,000. Takeover Co. pays $8,100,000 for Target Co.’s net assets and business activities.
Required:
a. How much goodwill will result from this transaction?
b. Calculate the ROI for Target Co. based on its present operating income and the fair value of its net assets.
c. Calculate the ROI that Takeover Co. will earn if the operating income of the acquired net assets continues to be $180,000.
d. What reasons can you think of to explain why Takeover Co. is willing to pay $300,000 more than fair value for the net assets acquired from Target Co.?
Answer:
A. $2,700,000
B. 22.5%
C. 2.22%
D. Target Co was a profit making company
Explanation:
a. Calculation to determine How much goodwill will result from this transaction
Goodwill=$8,100,000- $5,400,000
Goodwill=$2,700,000
Therefore the goodwill that will result from this transaction is $2,700,000
b. Calculation to determine the ROI for Target Co.
Using this formula
Return on investment = Operating income / Net assets * 100
Let plug in the formula
Return on investment=$ 1,215,000 /$5,400,000 * 100
Return on investment= 22.5%
Therefore the ROI for Target Co is 22.5%
c. Calculation to determine the ROI that Takeover Co.
Using this formula
Return on investment = Operating income / Net assets * 100
Let plug in the formula
Return on investment= $180,000 / 8,100,000 * 100
Return on investment=2.22%
Therefore the ROI that Takeover Co is 2.22%
d. Based on the information given the reason
why TAKEOVER CO. is willing to pay the amount of $300,000 more than the FAIR VALUE for the NET ASSETS that was ACQUIRED from Target co., was because Target Co was a profit making company.
Royal Inc. issued 10-year, $100,000, 10% annual interest-bearing bonds with a carrying value of $88,800 as of December 31, 2020. Royal Inc. amortizes the discount using the effective interest method. At the time the bonds were issued on June 30, 2020, Royal Inc. elected to account for the bonds using the fair value option. In prepar-ing financial statements for 2020, Royal Inc. will need to make an adjusting entry to reflect the change in the fair value of the bonds.Required:a. Assume that the fair value of the $100,000 bonds is $80,000 on December 31, 2020. The decrease in fair value is due to general interest rate changes. Record the adjusting entry on December 31, 2020. b. Assume instead that the fair value of the $100,000 bonds is $95,000 on December 31, 2020. The increase in the fair value of the bonds is due entirely to a change in the credit risk of the debt.
Answer:
Royal Inc.
Journal Entries:
a. Assumed fair value on December 31, 2020 = $80,000
Debit Bonds Payable $8,800
Credit Fair Value Adjustment - Bonds Payable $8,800
To record the fair value adjustment in the carrying value of the bonds.
b. Assumed fair value on December 31, 2020 = $95,000
Debit Fair Value Adjustment - Bonds Payable $6,200
Credit Bonds Payable $6,200
To record the fair value adjustment in the carrying value of the bonds.
Explanation:
a) Data and Calculations:
Face value of bonds issued = $100,000
Carrying value as of December 31, 2020 = $88,800
Coupon interest rate = 10%
Maturity period = 10 years
a. Assumed fair value on December 31, 2020 = $80,000
Bonds Payable $8,800 Fair Value Adjustment - Bonds Payable $8,800
b. Assumed fair value on December 31, 2020 = $95,000
Fair Value Adjustment - Bonds Payable $6,200 Bonds Payable $6,200
A company is evaluating a new 4-year project. The equipment necessary for the project will cost $3,500,000 and can be sold for $715,000 at the end of the project. The asset is in the 5-year MACRS class. The depreciation percentage each year is 20.00 percent, 32.00 percent, 19.20 percent, 11.52 percent, and 11.52 percent, respectively. The company's tax rate is 34 percent. What is the aftertax salvage value of the equipment?
Hint: 1. Find the remaining book value at the end. 2. Subtract this from the expected sale price to find the gain on sale. 3. Apply the tax rate to this gain to find the taxes owed. 4. The after-tax salvage value is the sale price minus the taxes.
a) $715,000.
b) $752,468.
c) $540,444.
d) $677,532.
e) $471,900.
Answer:
d) $677,532.
Explanation:
1.
Written down value of the equipment after 4 years = Cost x ( 100% - 1st year MACRS - Second-year MACRS - Third-year MACRS - Fourth-year MACRS ) = $3,500,000 x ( 100% - 20% - 32% - 19.20% - 11.52% ) = $604,800
2.
Now calculate the gain on the sale of equipment
Gain on the sale of equipment = Sale Price - Written down Value after 4 years = $715,000 - $604,800 = $110,200
3.
Tax owed = Gain on the sale x Tax rate = $110,200 x 34% = $37,468
After-tax salvage value = Sales price - Tax = $715,000 - $37,468 = $677,532
Short Company purchased land by paying $27,000 cash on the purchase date and agreed to pay $27,000 for each of the next seven years beginning one-year from the purchase date. Short's incremental borrowing rate is 7%. On the balance sheet as of the purchase date, after the initial $27,000 payment was made, the liability reported is closest to:_________.
a. $117,700.
b. $189,000.
c. $145,511.
d. $172,511.
Answer:
c. $145,511
Explanation:
Present value of Payment = Amount*PVADF at (7%, 1)
Present value of Payment = $27.000*6.38929
Present value of payment = $172.511
Liabilities reported after initial payment = $172,511 - $27,000
Liabilities reported after initial payment = $145,511
Which subscription level(s) in QuickBooks Online include the Receipt Capture feature?
barcain credit corp. wants to earn an effective annual return on its consumer loans of 12 percent per year. the bank uses daily compounding on its loans. What interest rate is the bank required by law to report to potential borrowers
Answer:
11.17%
Explanation:
Calculation to determine What interest rate is the bank required by law to report to potential borrowers
Required Effective Annual Rate = 12%
APR(Daily) = 365[(1.12)^1/365 - 1]
APR(Daily) = 365[(1.12)^0.0027-1]
APR(Daily) = 11.17%
differentiate between the short run and Long run?
Answer:
Short-run is a time limit during which at least one input can be fixed and other input quantities can be verified.
The long run is a time period in which all the inputs can be verified in quantities.
Explanation:
Both the fixed and variable costs occur in the short term.There are no fixed costs in the long term.The combination of the output of a company results in the desired amount of the goods at the lowest possible cost is sustained by efficient long-term costs.The output changes variable costs. For instance, the employee's salaries and raw material costs are variable costs.Based on variable costs and the production rate, the short-run costs are increasing or falling. If a company manages its short-term costs well over time, the desired long-term costs and goals will more likely be achieved.Rotweiler Obedience School’s December 31, 2009, balance sheet showed net fixed assets of $1,271,006, and the December 31, 2010, balance sheet showed net fixed assets of $2,108,650. The company’s 2010 income statement showed a depreciation expense of $171,813. What was Rotweiler’s net capital spending for 2010?
Answer:
The answer is "[tex]\$1,009,457[/tex]".
Explanation:
The net fixed asset starting value [tex]= \$1,271,006[/tex]
The net fixed asset ending value[tex]= \$2,108,650[/tex]
The expense of the depreciation [tex]= \$171,813[/tex]
[tex]\text{Net Capital Spending = The net fixed asset ending value} - \text{The net fixed asset starting value} + \text{The expense of the depreciation} \\\\[/tex]
[tex]= \$2,108,650 - \$1,271,006 + \$171,813\\\\= \$1,009,457[/tex]
1. Brodrick Company expects to produce 20,000 units for the year ending December 31. A flexible budget for 20,000 units of production reflects sales of $400,000; variable costs of $80,000; and fixed costs of $150,000. If the company instead expects to produce and sell 26,000 units for the year, calculate the expected level of income from operations.
2. Refer to information QS 1. Assume that actual sales for the year are $480,000, actual variable costs for the year are $112,000, and actual fixed costs for the year are $145,000 Prepare a flexible budget performance report for the year.
Answer:
Brodrick Company
1. The expected level of income from operations is:
= $266,000.
2. Flexible Budget Performance Report for the year
Flexible Actual Variance
Budget Budget
Sales revenue $480,000 $480,000 $0
Variable costs 96,000 112,000 $16,000 U
Fixed costs 150,000 145,000 5,000 F
Net operating income $234,000 $223,000 $11,000 U
Explanation:
a) Data and Calculations:
Expected production units = $20,000
Expected sales based on 20,000 units = $400,000 at $20 per unit
Variable costs = $80,000 at $4 per unit
Fixed costs = $150,000
Expected sales based on 26,000 units
Expected level of income from operations:
Sales revenue = $520,000 ($20 * 26,000)
Variable cost = 104,000 ($4 * 26,000)
Fixed cost = 150,000
Net income = $266,000
Actual sales revenue for the year = $480,000 (24,000 * $20)
Actual variable costs = 112,000 (24,000 * $4.67)
Actual fixed costs = 145,000
Net operating income = $223,000
Trevor heard a burglar entering through a living room window.He grinned as he picked up his gun. Crouching behind the sofa in his darkened home,he ambushed and killed the intruder with several well placed shots.He then added another notch in his trusty side-arm.Trevor most probably:____________
a. has exercised his constitutional right of self-defense.
b. has acted legally,because the shooting took place inside his home.
c. has acted legally if,but only if,the burglar was armed with a gun.
d. is guilty of a homicide,or at least voluntary manslaughter.
Answer: D. guilty of a homicide, or at least voluntary manslaughter.
Explanation:
Homicide is the act whereby a human being kills another person. A homicide can be reckless or accidental. Voluntary manslaughter is when someone else is killed unlawfully such as for self-defense.
Therefore, Trevor most probably be guilty of a homicide, or at least voluntary manslaughter.
At the quantity of 682 orders of Crispy Chicken Sandwich Tacos from Taco Bell, the marginal social benefit of a Crispy Chicken Sandwich Taco is $3.45 and the marginal social cost is $2.60. To produce the efficient quantity of Crispy Chicken Sandwich Tacos:_________
a. fewer Crispy Chicken Sandwich Tacos should be produced.
b. there should be no change in the amount of Crispy Chicken Sandwich Tacos produced.
c. More information on production costs is needed to determine the efficient level of Crispy Chicken Sandwich Tacos.
d. more Crispy Chicken Sandwich Tacos should be produced.
Answer:
Hence the correct option is D. more Crispy Chicken Sandwich Tacos should be produced.
Explanation:
Since the marginal benefit is greater than marginal social cost, Therefore more output can be produced.
D. more Crispy Chicken Sandwich Tacos should be produced.
Suppose the U.S. yield curve is flat at 3% and the euro yield curve is flat at 5%. The current exchange rate is $1.4 per euro. What will be the swap rate on an agreement to exchange currency over a 3-year period
Answer: hello your question is incomplete attached below is the complete question.
answer :
3.02 million, 2.96 million, 2.91 million
Explanation:
Determine the swap rate over a 3-year period
swap rate = forward exchange rate * exchange amount
For year 1
1.4 * ( 1 + 0.03 / 1 + 0.05 ) * 2.2 million
= 1.4 ( 0.98095 ) * 2.2
= 3.02 million
For year 2
1.4 * ( 1 + 0.03 / 1 + 0.05 )^2 * 2..2 million
= 1.4 ( 0.98095 )^2 * 2.2 million
= 2.96378 million
For year 3
1.4 * ( 1 + 0.03 / 1 + 0.05 )^3 * 2.2 million
= 1.4 ( 0.98095 )^3 * 2.2 million
= 2.90733 million